Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

External Parties

Table of Contents

Page

Servicer(s)

1. Certificate Payment Report

Wilshire Credit Corp

2. Collection Account Report

3. Credit Enhancement Report

Underwriter(s)

4. Collateral Report

Merrill Lynch & Co.

5. Delinquency Report

6. REO Report

Swap Counterparty

7. Foreclosure Report

Bear Stearns Fin. Products.Inc

8. Prepayment Report

9. Prepayment Detail Report

Cap Provider

10. Realized Loss Report

Bear Stearns Fin. Products.Inc

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2007

Manuel Rivas

Close Date:

April 26, 2007

Administrator

First Distribution Date:

May 25, 2007

(714) 247-6265

Manuel.Rivas@db.com

Address:

Distribution Date:

June 25, 2007

1761 E. St. Andrew Place, Santa Ana, CA 92705

Record Date:

May 31, 2007

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

Determination Date:

June 15, 2007

https://www.tss.db.com/invr

Page 1 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Certificate Payment Report
Current Period Distribution -
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FLT,STEP	415,943,000.00	408,332,763.89	1,958,522.73	9,103,389.40	11,061,912.13	0.00	0.00	399,229,374.49
A-1	FLT,STEP	415,943,000.00	408,332,763.89	1,958,522.73	9,103,389.40	11,061,912.13	0.00	0.00	399,229,374.49
A-2A	FLT,STEP	364,528,000.00	352,604,408.02	1,648,719.44	4,463,488.93	6,112,208.37	0.00	0.00	348,140,919.09
A-2B	FLT,STEP	67,577,000.00	67,577,000.00	320,052.18	0.00	320,052.18	0.00	0.00	67,577,000.00
A-2C	FLT,STEP	114,600,000.00	114,600,000.00	550,653.00	0.00	550,653.00	0.00	0.00	114,600,000.00
A-2D	FLT,STEP	51,108,000.00	51,108,000.00	248,214.52	0.00	248,214.52	0.00	0.00	51,108,000.00
M-1	FLT,STEP	60,043,000.00	60,043,000.00	295,745.13	0.00	295,745.13	0.00	0.00	60,043,000.00
M-2	FLT,STEP	54,457,000.00	54,457,000.00	271,044.59	0.00	271,044.59	0.00	0.00	54,457,000.00
M-3	FLT,STEP	33,512,000.00	33,512,000.00	170,836.73	0.00	170,836.73	0.00	0.00	33,512,000.00
M-4	FLT,STEP	27,927,000.00	27,927,000.00	153,187.35	0.00	153,187.35	0.00	0.00	27,927,000.00
M-5	FLT,STEP	27,228,000.00	27,228,000.00	154,745.80	0.00	154,745.80	0.00	0.00	27,228,000.00
M-6	FLT,STEP	23,738,000.00	23,738,000.00	144,518.26	0.00	144,518.26	0.00	0.00	23,738,000.00
B-1	FLT,STEP	18,152,000.00	18,152,000.00	117,544.28	0.00	117,544.28	0.00	0.00	18,152,000.00
B-2	FLT,STEP	17,454,000.00	17,454,000.00	113,024.35	0.00	113,024.35	0.00	0.00	17,454,000.00
B-3	FLT,STEP	22,341,000.00	22,341,000.00	144,670.39	0.00	144,670.39	0.00	0.00	22,341,000.00
C	FLT,STEP	97,750,397.62	97,745,094.83	2,749,425.76	0.00	2,749,425.76	0.00	0.00	97,745,094.83
P	FLT,STEP	0.00	0.00	144,848.25	0.00	144,848.25	0.00	0.00	0.00
R	FLT,STEP	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,396,358,497.62	1,376,819,266.74	9,185,752.76	13,566,878.33	22,752,631.09	0.00	0.00	1,363,252,388.41
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	05/25/07	06/24/07	A-Act/360	59024UAA9	415,943,000.00	981.703656	4.708633	21.886146	26.594779	959.817510
A-1	05/25/07	06/24/07	A-Act/360	59024UAA9	415,943,000.00	981.703656	4.708633	21.886146	26.594779	959.817510
A-2A	05/25/07	06/24/07	A-Act/360	59024UAB7	364,528,000.00	967.290326	4.522888	12.244571	16.767459	955.045755
A-2B	05/25/07	06/24/07	A-Act/360	59024UAC5	67,577,000.00	1,000.000000	4.736111	0.000000	4.736111	1,000.000000
A-2C	05/25/07	06/24/07	A-Act/360	59024UAD3	114,600,000.00	1,000.000000	4.805000	0.000000	4.805000	1,000.000000
A-2D	05/25/07	06/24/07	A-Act/360	59024UAE1	51,108,000.00	1,000.000000	4.856667	0.000000	4.856667	1,000.000000
M-1	05/25/07	06/24/07	A-Act/360	59024UAF8	60,043,000.00	1,000.000000	4.925556	0.000000	4.925556	1,000.000000
M-2	05/25/07	06/24/07	A-Act/360	59024UAG6	54,457,000.00	1,000.000000	4.977222	0.000000	4.977222	1,000.000000
M-3	05/25/07	06/24/07	A-Act/360	59024UAH4	33,512,000.00	1,000.000000	5.097778	0.000000	5.097778	1,000.000000
M-4	05/25/07	06/24/07	A-Act/360	59024UAJ0	27,927,000.00	1,000.000000	5.485278	0.000000	5.485278	1,000.000000
M-5	05/25/07	06/24/07	A-Act/360	59024UAK7	27,228,000.00	1,000.000000	5.683333	0.000000	5.683333	1,000.000000
M-6	05/25/07	06/24/07	A-Act/360	59024UAL5	23,738,000.00	1,000.000000	6.088055	0.000000	6.088055	1,000.000000
B-1	05/25/07	06/24/07	A-Act/360	59024UAM3	18,152,000.00	1,000.000000	6.475555	0.000000	6.475555	1,000.000000
B-2	05/25/07	06/24/07	A-Act/360	59024UAP6	17,454,000.00	1,000.000000	6.475556	0.000000	6.475556	1,000.000000
B-3	05/25/07	06/24/07	A-Act/360	59024UAQ4	22,341,000.00	1,000.000000	6.475556	0.000000	6.475556	1,000.000000
C	05/25/07	06/24/07	F-30/360	59024UAR2	1,396,358,497.62	70.000000	1.968997	0.000000	1.968997	70.000000
P		59024UAS0	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R		59024UAT8	100.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


Distribution to Date -
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	415,943,000.00	3,824,835.86	16,161,311.16	552,314.35	16,713,625.51	20,538,461.37	0.00	0.00	399,229,374.49
A-2A	364,528,000.00	3,243,225.67	15,897,827.47	489,253.45	16,387,080.91	19,630,306.58	0.00	0.00	348,140,919.09
A-2B	67,577,000.00	619,455.83	0.00	0.00	0.00	619,455.83	0.00	0.00	67,577,000.00
A-2C	114,600,000.00	1,065,780.00	0.00	0.00	0.00	1,065,780.00	0.00	0.00	114,600,000.00
A-2D	51,108,000.00	480,415.20	0.00	0.00	0.00	480,415.20	0.00	0.00	51,108,000.00
M-1	60,043,000.00	572,409.93	0.00	0.00	0.00	572,409.93	0.00	0.00	60,043,000.00
M-2	54,457,000.00	524,602.43	0.00	0.00	0.00	524,602.43	0.00	0.00	54,457,000.00
M-3	33,512,000.00	330,651.73	0.00	0.00	0.00	330,651.73	0.00	0.00	33,512,000.00
M-4	27,927,000.00	296,491.65	0.00	0.00	0.00	296,491.65	0.00	0.00	27,927,000.00
M-5	27,228,000.00	299,508.00	0.00	0.00	0.00	299,508.00	0.00	0.00	27,228,000.00
M-6	23,738,000.00	279,712.76	0.00	0.00	0.00	279,712.76	0.00	0.00	23,738,000.00
B-1	18,152,000.00	227,505.06	0.00	0.00	0.00	227,505.06	0.00	0.00	18,152,000.00
B-2	17,454,000.00	218,756.80	0.00	0.00	0.00	218,756.80	0.00	0.00	17,454,000.00
B-3	22,341,000.00	280,007.20	0.00	0.00	0.00	280,007.20	0.00	0.00	22,341,000.00
C	97,750,397.62	5,955,210.88	5,161.39	141.40	5,302.79	5,960,513.67	0.00	0.00	97,745,094.83
P	0.00	227,295.41	0.00	0.00	0.00	227,295.41	0.00	0.00	0.00
R	100.00	0.45	97.33	2.67	100.00	100.45	0.00	0.00	0.00


Total	1,396,358,497.62	18,445,864.86	32,064,397.35	1,041,711.87	33,106,109.21	51,551,974.07	0.00	0.00	1,363,252,388.41


Interest Detail -
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	5.57000%	408,332,763.89	1,958,522.73	0.00	0.00	0.00	1,958,522.73	1,958,522.73	0.00
A-2A	5.43000%	352,604,408.02	1,648,719.44	0.00	0.00	0.00	1,648,719.44	1,648,719.44	0.00
A-2B	5.50000%	67,577,000.00	320,052.18	0.00	0.00	0.00	320,052.18	320,052.18	0.00
A-2C	5.58000%	114,600,000.00	550,653.00	0.00	0.00	0.00	550,653.00	550,653.00	0.00
A-2D	5.64000%	51,108,000.00	248,214.52	0.00	0.00	0.00	248,214.52	248,214.52	0.00
M-1	5.72000%	60,043,000.00	295,745.13	0.00	0.00	0.00	295,745.13	295,745.13	0.00
M-2	5.78000%	54,457,000.00	271,044.59	0.00	0.00	0.00	271,044.59	271,044.59	0.00
M-3	5.92000%	33,512,000.00	170,836.73	0.00	0.00	0.00	170,836.73	170,836.73	0.00
M-4	6.37000%	27,927,000.00	153,187.35	0.00	0.00	0.00	153,187.35	153,187.35	0.00
M-5	6.60000%	27,228,000.00	154,745.80	0.00	0.00	0.00	154,745.80	154,745.80	0.00
M-6	7.07000%	23,738,000.00	144,518.26	0.00	0.00	0.00	144,518.26	144,518.26	0.00
B-1	7.52000%	18,152,000.00	117,544.28	0.00	0.00	0.00	117,544.28	117,544.28	0.00
B-2	7.52000%	17,454,000.00	113,024.35	0.00	0.00	0.00	113,024.35	113,024.35	0.00
B-3	7.52000%	22,341,000.00	144,670.39	0.00	0.00	0.00	144,670.39	144,670.39	0.00
C	33.75424%	97,745,094.83	0.00	0.00	0.00	0.00	0.00	2,749,425.76	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	144,848.25	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,376,819,266.74	6,291,478.75	0.00	0.00	0.00	6,291,478.75	9,185,752.76	0.00



Page 3 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	4,463,488.93	9,103,389.40	13,566,878.33
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	4,463,488.93	9,103,389.40	13,566,878.33
Interest Collections	5,331,433.93	3,773,700.01	9,105,133.94
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-36,539.52	-27,689.91	-64,229.44
Interest Other Accounts	48,416.46	96,431.79	144,848.25
TOTAL NET INTEREST	5,343,310.86	3,842,441.89	9,185,752.75
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	9,806,799.79	12,945,831.29	22,752,631.08




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	300,454.14	220,238.19	520,692.33
Curtailments	6,653.29	14,862.41	21,515.70
Prepayments In Full	4,156,381.50	8,868,288.80	13,024,670.30
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-251,680.45	-193,367.07	-445,047.52
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	251,680.45	193,367.07	445,047.52
TOTAL PRINCIPAL COLLECTED	4,463,488.93	9,103,389.40	13,566,878.33




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00






Page 4 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	5,633,022.01	3,981,557.18	9,614,579.19
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-2,643.18	-7,754.65	-10,397.83
Delinquent Interest	-5,043,720.65	-3,534,391.50	-8,578,112.15
Compensating Interest	2,643.17	7,754.64	10,397.82
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	0.00	0.00	0.00
Interest Advanced	4,742,132.57	3,326,534.32	8,068,666.89
TOTAL INTEREST COLLECTED	5,331,433.93	3,773,700.01	9,105,133.94




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	0.00	0.00	0.00
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	48,416.46	96,431.79	144,848.25
Net Swap			0.00

. a) Swap Payment			0.00
. b) Swap Receipt			0.00
. c) Swap Termination Payment			0.00
. d) Defaulted Swap Termination Payment			0.00

A-1 Cap Payment			0.00
A-2 Cap Payment			0.00
Subordinate Cap Payment			0.00
TOTAL INTEREST OTHER ACCOUNTS	48,416.46	96,431.79	144,848.25



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	36,539.52	27,689.91	64,229.44
TOTAL INTEREST FEES	36,539.52	27,689.91	64,229.44



Page 5 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Corridor Contract Acct

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Net Amount

0.00

Ending Balance

0.00

Swap Acct

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Net Amount

0.00

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

97,745,094.83

Current Period Principal Realized Losses

0.00

Overcollateralized Amount - After Current Losses

97,745,094.83

Extra Principal Distribution Amount

0.00

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

97,745,094.83

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

97,745,094.83

Net Monthly Excess Cashflow

2,749,425.75

Net Monthly Excess Cashflow Allocated to :

0.00

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

0.00

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	3,216	3,067	6,283
Prior	3,172	3,032	6,204
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-22	-43	-65
Repurchases	-0	-0	-0
Liquidations	-0	-0	-0
Current	3,150	2,989	6,139
Principal Balance:


Original	823,433,083.87	572,925,413.75	1,396,358,497.62
Prior	811,506,255.04	565,313,011.70	1,376,819,266.74
Prefunding	0.00	0.00	0.00
Scheduled Principal	-300,454.14	-220,238.19	-520,692.33
Partial Prepayments	-6,653.29	-14,862.41	-21,515.70
Full Voluntary Prepayments	-4,156,381.50	-8,868,288.80	-13,024,670.30
Repurchases	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00
Current	807,042,766.11	556,209,622.30	1,363,252,388.41





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.34008%	8.45923%	8.38897%
Weighted Average Coupon Prior	8.34008%	8.45923%	8.38897%
Weighted Average Coupon Current	8.33111%	8.45386%	8.38151%
Weighted Average Months to Maturity Original	334	349	340
Weighted Average Months to Maturity Prior	334	349	340
Weighted Average Months to Maturity Current	333	348	339
Weighted Avg Remaining Amortization Term Original	404	405	404
Weighted Avg Remaining Amortization Term Prior	404	405	404
Weighted Avg Remaining Amortization Term Current	403	404	403
Weighted Average Seasoning Original	6.23	5.65	5.99
Weighted Average Seasoning Prior	6.23	5.65	5.99
Weighted Average Seasoning Current	7.22	6.65	6.98

Page 8 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	5.10028%	5.48112%	5.26443%
Weighted Average Margin Prior	5.10028%	5.48112%	5.26443%
Weighted Average Margin Current	5.09637%	5.47529%	5.25981%
Weighted Average Max Rate Original	14.15531%	14.58751%	14.34160%
Weighted Average Max Rate Prior	14.15531%	14.58751%	14.34160%
Weighted Average Max Rate Current	14.14972%	14.58171%	14.33605%
Weighted Average Min Rate Original	8.15516%	8.58751%	8.34151%
Weighted Average Min Rate Prior	8.15516%	8.58751%	8.34151%
Weighted Average Min Rate Current	8.14957%	8.58171%	8.33597%
Weighted Average Cap Up Original	1.00000%	1.00000%	1.00000%
Weighted Average Cap Up Prior	1.00000%	1.00000%	1.00000%
Weighted Average Cap Up Current	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Original	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Prior	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Current	1.00000%	1.00000%	1.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	36,539.52	27,689.91	64,229.44
Delinquent Servicing Fees	301,588.08	207,857.17	509,445.25
TOTAL SERVICING FEES	338,127.61	235,547.09	573,674.70


Total Servicing Fees	338,127.61	235,547.09	573,674.70
Compensating Interest	-2,643.17	-7,754.64	-10,397.82
Delinquent Servicing Fees	-301,588.08	-207,857.17	-509,445.25
COLLECTED SERVICING FEES	33,896.36	19,935.28	53,831.64


Total Advanced Interest	4,742,132.57	3,326,534.32	8,068,666.89
Total Advanced Principal	251,680.45	193,367.07	445,047.52
Aggregate P&I Advances with respect to this Distribution	4,993,813.02	3,519,901.40	8,513,714.41
Non Recoverable Advance	0.00	0.00	0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	2,643.18	7,754.65	10,397.83
Compensating Interest	(2,643.17)	(7,754.64)	(10,397.82)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00

Weighted Average Net Mortgage Rate			8.0060640000%
Ending Pool Stated Principal Balance			1,363,252,388.41







Page 9 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		66,356,654.48	29,315,641.26	5,192,330.42	100,864,626.16
	% Balance		4.87%	2.15%	0.38%	7.40%
	# Loans		286	136	24	446
	% # Loans		4.66%	2.22%	0.39%	7.27%
FORECLOSURE	Balance	0.00	0.00	258,230.33	8,119,836.40	8,378,066.73
	% Balance	0.00%	0.00%	0.02%	0.60%	0.61%
	# Loans	0	0	3	20	23
	% # Loans	0.00%	0.00%	0.05%	0.33%	0.37%
BANKRUPTCY	Balance	988,252.81	0.00	89,867.78	348,737.87	1,426,858.46
	% Balance	0.07%	0.00%	0.01%	0.03%	0.10%
	# Loans	5	0	1	1	7
	% # Loans	0.08%	0.00%	0.02%	0.02%	0.11%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	988,252.81	66,356,654.48	29,663,739.37	13,660,904.69	110,669,551.35
	% Balance	0.07%	4.87%	2.18%	1.00%	8.12%
	# Loans	5	286	140	45	476
	% # Loans	0.08%	4.66%	2.28%	0.73%	7.75%

Page 10 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		26,101,445.77	8,312,788.92	1,503,257.23	35,917,491.92
	% Balance		4.69%	1.49%	0.27%	6.46%
	# Loans		137	44	8	189
	% # Loans		4.58%	1.47%	0.27%	6.32%
FORECLOSURE	Balance	0.00	0.00	115,519.11	1,362,499.25	1,478,018.36
	% Balance	0.00%	0.00%	0.02%	0.24%	0.27%
	# Loans	0	0	2	5	7
	% # Loans	0.00%	0.00%	0.07%	0.17%	0.23%
BANKRUPTCY	Balance	442,997.16	0.00	89,867.78	348,737.87	881,602.81
	% Balance	0.08%	0.00%	0.02%	0.06%	0.16%
	# Loans	2	0	1	1	4
	% # Loans	0.07%	0.00%	0.03%	0.03%	0.13%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	442,997.16	26,101,445.77	8,518,175.81	3,214,494.35	38,277,113.09
	% Balance	0.08%	4.69%	1.53%	0.58%	6.88%
	# Loans	2	137	47	14	200
	% # Loans	0.07%	4.58%	1.57%	0.47%	6.69%

Page 11 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		40,255,208.71	21,002,852.34	3,689,073.19	64,947,134.24
	% Balance		4.99%	2.60%	0.46%	8.05%
	# Loans		149	92	16	257
	% # Loans		4.73%	2.92%	0.51%	8.16%
FORECLOSURE	Balance	0.00	0.00	142,711.22	6,757,337.15	6,900,048.37
	% Balance	0.00%	0.00%	0.02%	0.84%	0.85%
	# Loans	0	0	1	15	16
	% # Loans	0.00%	0.00%	0.03%	0.48%	0.51%
BANKRUPTCY	Balance	545,255.65	0.00	0.00	0.00	545,255.65
	% Balance	0.07%	0.00%	0.00%	0.00%	0.07%
	# Loans	3	0	0	0	3
	% # Loans	0.10%	0.00%	0.00%	0.00%	0.10%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	545,255.65	40,255,208.71	21,145,563.56	10,446,410.34	72,392,438.26
	% Balance	0.07%	4.99%	2.62%	1.29%	8.97%
	# Loans	3	149	93	31	276
	% # Loans	0.10%	4.73%	2.95%	0.98%	8.76%

Page 12 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 13 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Foreclosure Report
Loan Number	Original	Stated		Current	State &		First
Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination

Became Foreclosure Property this Period:
1010003794 1	58,000.00	48,119.08	02-Jan-2007	8.690%	PA - 77.33%	360	02-May-1998
1010051117 1	67,500.00	67,400.03	01-Feb-2007	11.250%	MD - 90.00%	360	01-Jun-2006
1010061412 1	351,000.00	350,583.17	01-Jan-2007	9.850%	MD - 90.00%	360	01-Dec-2006
1010062053 1	257,400.00	257,400.00	01-Jan-2007	8.475%	NJ - 90.00%	360	01-Dec-2006
1010064683 2	163,200.00	162,999.08	01-Jan-2007	9.200%	MD - 80.00%	360	01-Jan-2007
1010064778 2	362,000.00	361,572.55	01-Jan-2007	6.850%	MD - 84.36%	360	01-Jan-2007
2020052895 1	141,300.00	140,941.33	01-Jan-2007	11.050%	FL - 90.00%	360	01-Dec-2006
2020055696 2	760,000.00	758,893.68	01-Jan-2007	7.990%	IL - 95.00%	360	01-Feb-2007
3030072999 2	126,000.00	125,517.24	01-Jan-2007	9.100%	FL - 70.00%	360	01-Dec-2006
3030075953 2	253,000.00	252,737.77	01-Jan-2007	10.300%	FL - 100.00%	360	01-Dec-2006
3030076808 1	216,000.00	215,155.26	01-Jan-2007	9.000%	FL - 90.00%	360	01-Dec-2006
4040033121 2	474,400.00	473,327.50	01-Jan-2007	7.650%	CA - 100.00%	360	01-Dec-2006
4040033802 2	755,200.00	752,662.08	01-Jan-2007	6.990%	MO - 100.00%	360	01-Dec-2006
4040034170 2	640,000.00	638,086.38	01-Jan-2007	6.650%	NV - 100.00%	360	01-Dec-2006
5100011368 2	497,140.00	495,720.21	01-Jan-2007	10.500%	NY - 100.00%	360	01-Dec-2006
5100012305 2	572,000.00	569,147.24	01-Jan-2007	7.800%	NY - 100.00%	360	01-Dec-2006
5100012313 2	143,000.00	142,711.22	01-Feb-2007	12.100%	NY - 100.00%	180	01-Dec-2006
5100012423 2	560,000.00	559,422.48	01-Jan-2007	7.590%	NY - 100.00%	360	01-Jan-2007
5100012428 2	140,000.00	139,722.71	01-Jan-2007	11.990%	NY - 100.00%	180	01-Jan-2007
6200030481 1	400,000.00	398,419.49	01-Jan-2007	8.950%	NY - 36.66%	360	01-Dec-2006
6200030669 2	454,000.00	452,432.22	01-Jan-2007	9.600%	MA - 100.00%	360	01-Dec-2006
6200032328 2	548,000.00	548,000.00	01-Jan-2007	8.300%	IL - 100.00%	360	01-Feb-2007
6200033254 2	468,000.00	467,096.01	01-Jan-2007	7.650%	NY - 100.00%	360	01-Jan-2007


TOTAL	8,407,140.00	8,378,066.73
TOTAL


Page 14 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	22	43	65
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	22	43	65
Curtailments Amount	6,653.29	14,862.41	21,515.70
Paid in Full Balance	4,156,381.50	8,868,288.80	13,024,670.30
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	4,163,034.79	8,883,151.21	13,046,186.00
Cumulative


Number of Paid in Full Loans	66	78	144
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	66	78	144
Paid in Full Balance	15,706,929.15	16,240,932.73	31,947,861.88
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	83,211.64	33,323.82	116,535.46
Total Prepayment Amount	15,790,140.79	16,274,256.55	32,064,397.34

Page 15 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.51%	1.57%	0.95%
3 Months Avg SMM	0.96%	1.43%	1.16%
12 Months Avg SMM	0.96%	1.43%	1.16%
Avg SMM Since Cut-off	0.96%	1.43%	1.16%



CPR	5.99%	17.32%	10.80%
3 Months Avg CPR	10.97%	15.89%	13.02%
12 Months Avg CPR	10.97%	15.89%	13.02%
Avg CPR Since Cut-off	10.97%	15.89%	13.02%



PSA	414.73%	1,302.66%	773.12%
3 Months Avg PSA Approximation	815.78%	1,291.68%	1,002.90%
12 Months Avg PSA Approximation	815.78%	1,291.68%	1,002.90%
Avg PSA Since Cut-off Approximation	815.78%	1,291.68%	1,002.90%

Page 16 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.20%*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 17 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1010060029 1		60,000.00	59,838.71	31-May-2007	9.150%	NJ - 18.46%	Paid Off - 360	01-Jan-2007
1010060029 1		60,000.00	59,838.71	31-May-2007	9.150%	NJ - 18.46%	Paid Off - 360	01-Jan-2007
1010060504 1		273,000.00	272,650.59	25-May-2007	9.600%	MD - 70.00%	Paid Off - 360	01-Nov-2006
1010060640 1		412,000.00	411,144.98	31-May-2007	7.950%	NJ - 80.00%	Paid Off - 360	01-Nov-2006
1010061247 1		296,800.00	296,423.65	31-May-2007	9.100%	MD - 80.00%	Paid Off - 360	01-Dec-2006
1010061272 2		144,500.00	144,006.87	31-May-2007	9.200%	VA - 85.00%	Paid Off - 360	01-Dec-2006
1010061766 1		225,250.00	224,967.73	31-May-2007	9.150%	VA - 85.00%	Paid Off - 360	01-Dec-2006
1010062194 1		201,000.00	200,647.70	17-May-2007	7.990%	NJ - 50.89%	Paid Off - 360	01-Dec-2006
1010062535 2		319,920.00	318,407.23	31-May-2007	7.275%	MD - 100.00%	Paid Off - 360	01-Dec-2006
1010062545 2		79,980.00	78,962.66	31-May-2007	11.650%	MD - 100.00%	Paid Off - 180	01-Dec-2006
1010064207 1		169,000.00	168,832.75	31-May-2007	6.850%	NJ - 59.93%	Paid Off - 360	01-Jan-2007
1010064377 1		308,000.00	307,999.94	31-May-2007	6.400%	MD - 62.86%	Paid Off - 360	01-Jan-2007
1010064390 1		236,250.00	235,553.28	31-May-2007	8.700%	MD - 75.00%	Paid Off - 360	01-Jan-2007
1010064558 1		250,000.00	249,672.02	31-May-2007	8.350%	MD - 64.10%	Paid Off - 360	01-Jan-2007
1010064935 1		150,000.00	149,762.73	31-May-2007	7.700%	PA - 49.50%	Paid Off - 360	01-Jan-2007
2020052922 1		108,000.00	107,653.52	15-May-2007	9.200%	IL - 51.80%	Paid Off - 360	01-Dec-2006
2020053502 1		245,000.00	244,806.68	31-May-2007	10.675%	IL - 100.00%	Paid Off - 360	01-Dec-2006
2020053597 1		127,400.00	127,150.36	31-May-2007	7.600%	WI - 70.00%	Paid Off - 360	01-Dec-2006
2020054613 2		114,000.00	113,764.50	31-May-2007	10.400%	IL - 93.53%	Paid Off - 180	01-Jan-2007
3030006976 2		132,300.00	123,051.66	30-May-2007	9.950%	KY - 90.00%	Paid Off - 360	07-Nov-1998
3030057020 1		128,700.00	127,905.00	30-May-2007	9.900%	VA - 90.00%	Paid Off - 360	01-May-2006
3030074338 1		385,000.00	384,556.36	31-May-2007	9.950%	VA - 100.00%	Paid Off - 360	01-Nov-2006
3030076044 1		104,800.00	104,506.83	31-May-2007	9.850%	CO - 80.00%	Paid Off - 360	01-Dec-2006
3030076457 1		120,000.00	119,751.11	31-May-2007	11.250%	LA - 80.00%	Paid Off - 360	01-Dec-2006
3030077659 1		115,783.00	115,504.85	31-May-2007	6.200%	GA - 72.00%	Paid Off - 360	01-Jan-2007
3030078175 1		116,000.00	115,724.97	16-May-2007	9.750%	KY - 80.00%	Paid Off - 360	01-Jan-2007
3030081009 2		110,417.00	110,138.14	17-May-2007	8.350%	SC - 100.00%	Paid Off - 360	01-Feb-2007
3030081018 2		27,605.00	27,572.20	17-May-2007	11.900%	SC - 100.00%	Paid Off - 180	01-Feb-2007
3030081188 1		139,500.00	139,365.94	31-May-2007	8.650%	VA - 90.00%	Paid Off - 360	01-Feb-2007
4040033166 1		68,000.00	67,735.26	18-May-2007	8.250%	WA - 78.16%	Paid Off - 360	01-Dec-2006
4040033603 1		393,750.00	392,595.24	31-May-2007	9.625%	CA - 75.00%	Paid Off - 360	01-Dec-2006
4040033915 1		112,500.00	112,361.48	30-May-2007	9.200%	AZ - 90.00%	Paid Off - 360	01-Dec-2006
4040034011 2		388,000.00	387,644.32	31-May-2007	8.800%	OR - 95.00%	Paid Off - 360	01-Feb-2007
4040034433 1		305,000.00	305,000.00	29-May-2007	7.400%	CA - 89.97%	Paid Off - 360	01-Jan-2007
4040035606 1		390,000.00	389,364.12	31-May-2007	7.650%	WA - 75.00%	Paid Off - 360	01-Jan-2007
4040036064 2		72,750.00	72,685.35	31-May-2007	13.200%	OR - 95.00%	Paid Off - 180	01-Feb-2007
4040036082 2		234,500.00	234,195.64	24-May-2007	7.600%	MD - 70.00%	Paid Off - 360	01-Feb-2007
4040036220 2		195,500.00	194,996.16	31-May-2007	8.250%	UT - 85.00%	Paid Off - 360	01-Feb-2007
5100001830 2		75,000.00	74,590.98	17-May-2007	11.250%	NJ - 100.00%	Paid Off - 180	01-Jul-2006
5100002151 2		50,880.00	50,653.22	31-May-2007	11.100%	NY - 99.82%	Paid Off - 180	01-Jun-2006
5100010047 1		138,700.00	138,484.67	15-May-2007	8.950%	NH - 95.00%	Paid Off - 360	01-Nov-2006


Page 18 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

5100010801 1		42,400.00	42,301.29	31-May-2007	11.450%	CT - 80.00%	Paid Off - 180	01-Nov-2006
5100010801 1		42,400.00	42,301.29	31-May-2007	11.450%	CT - 80.00%	Paid Off - 180	01-Nov-2006
5100011193 1		156,000.00	155,813.54	18-May-2007	9.300%	CT - 80.00%	Paid Off - 360	01-Dec-2006
5100011944 2		123,000.00	122,753.05	31-May-2007	11.400%	NH - 49.20%	Paid Off - 360	01-Dec-2006
5100012437 1		280,000.00	279,624.84	31-May-2007	6.800%	MA - 62.22%	Paid Off - 360	01-Dec-2006
5100013056 1		268,000.00	267,394.49	31-May-2007	6.425%	MA - 69.61%	Paid Off - 360	01-Jan-2007
5100013741 1		124,000.00	123,865.55	24-May-2007	9.000%	FL - 55.86%	Paid Off - 360	01-Jan-2007
5100014418 2		652,500.00	651,376.07	31-May-2007	7.400%	MA - 75.00%	Paid Off - 360	01-Jan-2007
5100014913 1		310,000.00	309,707.32	22-May-2007	8.700%	MA - 81.58%	Paid Off - 360	01-Feb-2007
5100015283 2		33,600.00	33,559.20	31-May-2007	11.800%	NY - 100.00%	Paid Off - 180	01-Feb-2007
6000071034 1		148,000.00	147,490.36	23-May-2007	8.950%	WI - 80.00%	Paid Off - 360	01-Dec-2006
6200015155 1		288,000.00	287,105.33	31-May-2007	9.350%	GA - 80.00%	Paid Off - 480	01-Apr-2006
6200017940 2		142,200.00	141,457.59	31-May-2007	10.300%	LA - 90.00%	Paid Off - 360	01-Jun-2006
6200030206 1		390,000.00	389,498.09	31-May-2007	9.050%	IL - 100.00%	Paid Off - 360	01-Dec-2006
6200030302 2		277,000.00	276,515.89	16-May-2007	8.000%	OR - 69.25%	Paid Off - 360	01-Dec-2006
6200031014 1		150,000.00	149,815.35	30-May-2007	9.200%	NC - 84.27%	Paid Off - 360	01-Dec-2006
6200031457 1		90,000.00	89,642.93	16-May-2007	8.156%	ME - 60.40%	Paid Off - 360	01-Dec-2006
6200032022 2		280,000.00	279,018.88	31-May-2007	7.850%	NY - 61.54%	Paid Off - 360	01-Jan-2007
6200032287 2		258,400.00	258,117.63	22-May-2007	9.600%	VA - 85.00%	Paid Off - 360	01-Dec-2006
6200034739 2		446,250.00	446,250.00	30-May-2007	7.950%	IL - 85.00%	Paid Off - 360	01-Feb-2007
6200035965 1		199,800.00	199,646.68	17-May-2007	9.400%	IL - 90.00%	Paid Off - 360	01-Feb-2007
7000035870 1		95,000.00	94,515.52	22-May-2007	9.500%	MD - 65.52%	Paid Off - 360	01-Aug-2006
7500000755 1		318,750.00	317,800.44	23-May-2007	9.550%	NY - 75.00%	Paid Off - 360	01-Dec-2006
7500000813 1		75,000.00	74,794.58	31-May-2007	9.950%	MA - 17.05%	Paid Off - 360	01-Dec-2006
7500041608 1		370,000.00	369,312.02	15-May-2007	9.825%	NJ - 100.00%	Paid Off - 360	01-Feb-2007
8080018384 2		16,800.00	16,664.26	30-May-2007	13.200%	NY - 100.00%	Paid Off - 240	01-Sep-2006


TOTAL	13,059,485.00	13,024,670.30

Page 19 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2	Group 1	Total


Current





Number of Loans Liquidated		0	0	0
Collateral Principal Realized Loss/(Gain) Amount		0.00	0.00	0.00
Collateral Interest Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		0.00	0.00	0.00

Cumulative
Cumulative



Number of Loans Liquidated		0	0	0
Collateral Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		0.00	0.00	0.00






	Current Applied Realized Loss C				0.00
	Current Applied Realized Loss B-3				0.00
	Current Applied Realized Loss B-2				0.00
	Current Applied Realized Loss B-1				0.00
	Current Applied Realized Loss M-6				0.00
	Current Applied Realized Loss M-5				0.00
	Current Applied Realized Loss M-4				0.00
	Current Applied Realized Loss M-3				0.00
	Current Applied Realized Loss M-2				0.00
	Current Applied Realized Loss M-1				0.00

Page 20 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.00%	0.00%	0.00%
3 Months Avg MDR	0.00%	0.00%	0.00%
12 Months Avg MDR	0.00%	0.00%	0.00%
Avg MDR Since Cut-off	0.00%	0.00%	0.00%


CDR	0.00%	0.00%	0.00%
3 Months Avg CDR	0.00%	0.00%	0.00%
12 Months Avg CDR	0.00%	0.00%	0.00%
Avg CDR Since Cut-off	0.00%	0.00%	0.00%


SDA	0.00%	0.00%	0.00%
3 Months Avg SDA Approximation	0.00%	0.00%	0.00%
12 Months Avg SDA Approximation	0.00%	0.00%	0.00%
Avg SDA Since Cut-off Approximation	0.00%	0.00%	0.00%


Loss Severity Approximation for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-off	0.00%	0.00%	0.00%

Page 21 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR)^12)

SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02%,MAX(0.03%,MIN(30,WAS)*0.02%-0.0095%*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02%,MAX(0.03%,MIN(30,Avg WASn,m)*0.02%-0.0095%*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)

Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Page 22 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 23 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1

Mortgage Pass-Through Certificates

June 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date has occurred

Trigger Event in effect

Rolling 3 Month 60+ Delinquent %

4.5581%

60+ Day Deliquent Mortgage Loan Balance

44,312,896.87

Prior Pool Balance

1,376,819,266.74

Cumulative Realized Loss

0.00

Cutoff Pool Balance

1,396,358,497.62

Realized Loss Percentage

0.0000%

Servicer Event of Default?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

5.320000%

Current LIBOR Determination Date

05/23/2007

Next LIBOR Rate

5.320000%

Next LIBOR Determination Date

06/21/2007

Current Swap LIBOR Rate

5.320000%

Page 24 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Total Carryover Unpaid	Carryover Paid	Total Carryover	Int Earnings	Prior Unpaid Carryover	Next Pass Through Rate


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.57000%
	A-2A	$0.00	$0.00	$0.00	$0.00	$0.00	5.43000%
	A-2B	$0.00	$0.00	$0.00	$0.00	$0.00	5.50000%
	A-2C	$0.00	$0.00	$0.00	$0.00	$0.00	5.58000%
	A-2D	$0.00	$0.00	$0.00	$0.00	$0.00	5.64000%
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.72000%
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	5.78000%
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	5.92000%
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	6.37000%
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	6.60000%
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	7.07000%
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	C	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	P	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	R	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%




Page 25 of 26

Merrill Lynch Mortgage Investors Trust Series 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
June 25, 2007 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Scheduled Payments for all Mortgage Loans	5,933,476.15	4,201,795.37	10,135,271.52
Current Scheduled Payments 1 Month Prior	6,022,638.06	4,257,862.47	10,280,500.53
Current Scheduled Payments 2 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 3 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 4 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 5 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 6 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 7 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 8 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 9 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 10 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 11 Month Prior	0.00	0.00	0.00





Sched. Payments for 60+Day Delinquent Loans	257,535.90	99,194.35	356,730.25
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior	97,380.14	37,676.35	135,056.49
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior	0.00	0.00	0.00





Page 26 of 26

Merrill Lynch Mortgage Investors Trust, Series 2007-MLN1 10-D